8-K 1 opt02001.txt AUGUST 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 26, 2002 OPTION ONE MORTGAGE LOAN TRUST Asset-Backed Certificates, Series 2002-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-96403-01 Pooling and Servicing Agreement) (Commission 52-2365574 (State or other File Number) 52-2365575 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On August 26, 2002 a distribution was made to holders of OPTION ONE MORTGAGE LOAN TRUST, Asset-Backed Certificates, Series 2002-1 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset-Backed Certificates, Series 2002-1 Trust, relating to the August 26 , 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. OPTION ONE MORTGAGE LOAN TRUST Asset-Backed Certificates, Series 2002-1 Trust By: Wells Fargo Bank of Minnesota, NA, as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/29/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset- Backed Certificates, Series 2002-1 Trust, relating to the August 26, 2002 distribution. EX-99.1

Option One Mortgage Loan Trust Asset-Backed Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 OOMC Series: 2002-1 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A 68389FCB8 SEN 2.~~13000~~12688% ~~567~~559,~~558~~481,~~569~~711.1545 1,~~007~~057,~~416~~733.4674 89,~~076~~969,~~857~~371.7081 M1 68389FCC6 MEZ 2.~~59000~~58688% 21,125,000.00 4548,~~594~~575.7986 0.00 M2 68389FCD4 MEZ 3.~~14000~~13688% 19,500,000.00 5154,~~025~~372.0059 0.00 M3 68389FCE2 MEZ 3.~~79000~~78688% 17,875,000.00 5660,~~455~~169.2132 0.00 C OPT02001C JUN 0.00000% 6,499,986.90 2,~~764~~680,~~078~~236.7244 0.00 P OPT02001P SEN 0.00000% 100.00 ~~197~~201,~~720~~306.1806 0.00 R1 OPT0201R1 SEN 0.00000% 0.00 0.00 0.00 R2 OPT0201R2 SEN 0.00000% 0.00 0.00 0.00 Totals ~~632~~624,~~558~~481,~~656~~798.0535 4,~~122~~102,~~290~~394.3601 89,~~076~~969,~~857~~371.7081

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A 0.00 ~~559~~549,~~481~~512,~~711~~339.4564 911,~~084~~027,~~274~~105.1655 0.00 M1 0.00 21,125,000.00 4548,~~594~~575.7986 0.00 M2 0.00 19,500,000.00 5154,~~025~~372.0059 0.00 M3 0.00 17,875,000.00 5660,~~455~~169.2132 0.00 C 0.00 6,499,986.90 2,~~764~~680,~~078~~236.7244 0.00 P 0.00 100.00 ~~197~~201,~~720~~306.1806 0.00 R1 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 Totals 0.00 ~~624~~614,~~481~~512,~~798~~426.3554 1214,~~199~~071,~~148~~765.0682 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A 585,000,000.00 ~~567~~559,~~558~~481,~~569~~711.1545 0.00 89,~~076~~969,~~857~~371.7081 0.00 0.00 M1 21,125,000.00 21,125,000.00 0.00 0.00 0.00 0.00 M2 19,500,000.00 19,500,000.00 0.00 0.00 0.00 0.00 M3 17,875,000.00 17,875,000.00 0.00 0.00 0.00 0.00 R1 0.00 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 0.00 Totals 643,500,000.00 ~~626~~617,~~058~~981,~~569~~711.1545 0.00 89,~~076~~969,~~857~~371.7081 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A 89,~~076~~969,~~857~~371.7081 ~~559~~549,~~481~~512,~~711~~339.4564 0.~~95637899~~93933733 89,~~076~~969,~~857~~371.7081 M1 0.00 21,125,000.00 1.00000000 0.00 M2 0.00 19,500,000.00 1.00000000 0.00 M3 0.00 17,875,000.00 1.00000000 0.00 R1 0.00 0.00 0.00000000 0.00 R2 0.00 0.00 0.00000000 0.00 Totals 89,~~076~~969,~~857~~371.7081 ~~617~~608,~~981~~012,~~711~~339.4564 0.~~96034454~~94485212 89,~~076~~969,~~857~~371.7081

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A 585,000,000.00 ~~970~~956.~~18558829~~37899393 0.00000000 1317.~~80659436~~04166121 0.00000000 M1 21,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 19,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 17,875,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 6,498,589.93 1000.21496509 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A 0.00000000 1317.~~80659436~~04166121 ~~956~~939.~~37899393~~33733272 0.~~95637899~~93933733 1317.~~80659436~~04166121 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 1,000.21496509 1.00021497 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A 585,000,000.00 2.~~13000~~12688% ~~567~~559,~~558~~481,~~569~~711.1545 1,~~007~~057,~~416~~733.4674 0.00 0.00 M1 21,125,000.00 2.~~59000~~58688% 21,125,000.00 4548,~~594~~575.7986 0.00 0.00 M2 19,500,000.00 3.~~14000~~13688% 19,500,000.00 5154,~~025~~372.0059 0.00 0.00 M3 17,875,000.00 3.~~79000~~78688% 17,875,000.00 5660,~~455~~169.2132 0.00 0.00 C 6,498,589.93 0.00000% 6,499,986.90 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R1 0.00 0.00000% 0.00 0.00 0.00 0.00 R2 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 649,998,689.93 1,~~160~~220,~~491~~851.4651 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A 0.00 0.00 1,~~007~~057,~~416~~733.4674 0.00 ~~559~~549,~~481~~512,~~711~~339.4564 M1 0.00 0.00 4548,~~594~~575.7986 0.00 21,125,000.00 M2 0.00 0.00 5154,~~025~~372.0059 0.00 19,500,000.00 M3 0.00 0.00 5660,~~455~~169.2132 0.00 17,875,000.00 C 0.00 0.00 2,~~764~~680,~~078~~236.7244 0.00 6,499,986.90 P 0.00 0.00 ~~197~~201,~~720~~306.1806 0.00 100.00 R1 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~122~~102,~~290~~394.3601 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A 585,000,000.00 2.~~13000~~12688% ~~970~~956.~~18558829~~37899393 1.~~72207942~~80809186 0.00000000 0.00000000 M1 21,125,000.00 2.~~59000~~58688% 1000.00000000 2.~~15833325~~29944899 0.00000000 0.00000000 M2 19,500,000.00 3.~~14000~~13688% 1000.00000000 2.~~61666667~~78833795 0.00000000 0.00000000 M3 17,875,000.00 3.~~79000~~78688% 1000.00000000 3.~~15833343~~36611580 0.00000000 0.00000000 C 6,498,589.93 0.00000% 1000.21496509 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination. Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A 0.00000000 0.00000000 1.72207942 0.00000000 956.37899393 M1 0.00000000 0.00000000 2.15833325 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.61666667 0.00000000 1000.00000000 M3 0.00000000 0.00000000 3.15833343 0.00000000 1000.00000000 C 0.00000000 0.00000000 425.33514959 0.00000000 1000.21496509 P 0.00000000 0.00000000 1977201.80000000 0.00000000 1000.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CERTIFICATEHOLDER~~Interest ~~ACCOUNT~~Distribution ~~STATEMENT~~Factors ~~CERTIFICATE~~Statement ~~ACCOUNT~~(continued) ~~Beginning~~Remaining ~~Balance~~Ending ~~0.00~~Non-Supported ~~Deposits~~Total ~~Payments~~Unpaid ofCertificate/ Interest ~~and~~Realized ~~Principal~~Interest ~~12,693,146.05~~Interest ~~Liquidations,~~Notional ~~Insurance~~Class ~~Proceeds,~~Shortfall ~~Reserve~~Losses ~~Funds~~(6) Distribution Shortfall Balance A 0.00000000 0.00000000 1.0880809186 ~~Proceeds~~0.00000000 ~~from~~939.33733272 ~~Repurchased~~M1 ~~Loans~~0.00000000 0.0000000000 ~~Other~~2.29944899 ~~Amounts~~0.00000000 ~~(Servicer~~1000.00000000 ~~Advances)~~M2 0.0000000000 ~~Realized~~0.00000000 ~~Losses~~2.78833795 ~~(37,758~~0.~~89)~~00000000 ~~Prepayment~~1000.00000000 ~~Penalties~~M3 ~~197,720~~0.1800000000 ~~Total~~0.00000000 ~~Deposits~~3.36611580 ~~12,853,108~~0.4200000000 ~~Withdrawals~~1000.00000000 ~~Reimbursement~~C ~~for~~0.00000000 ~~Servicer~~0.00000000 ~~Advances~~412.43353849 0.0000000000 ~~Payment~~1000.21496509 ofP ~~Service~~0.00000000 ~~Fee~~0.00000000 ~~653,960~~2013060.3660000000 ~~Payment~~0.00000000 of1000.00000000 ~~Interest~~R1 ~~and~~0.00000000 ~~Principal~~0.00000000 ~~12,199,148~~0.0600000000 ~~Total~~0.00000000 ~~Withdrawals~~0.00000000 ~~(Pool~~R2 ~~Distribution~~0.00000000 ~~Amount~~0.00000000 0.00000000 0.00000000 0.00000000 (6) 12Amount Does Not Include Excess Special Hazard,~~853~~ Bankrupcy,~~108~~or Fraud Losses Unless Otherwise Disclosed.42 ~~Ending~~Please ~~Balance~~Refer 0to the Prospectus Supplement for a Full Description.00

SERVICING FEES Gross Servicing Fee ~~263~~260,~~566~~200.2057 Radian ~~386~~383,~~967~~656.7353 Wells Fargo 3,~~426~~382.4361 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~653~~647,~~960~~239.3671

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 1.0812 1.0812 1,000.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 69 0 0 69 ~~680~~1,~~184~~180,019.8259 0.00 0.00 ~~680~~1,~~184~~180,019.8259 30 Days 5262 2 1 0 550 763 8,~~459~~924,~~933~~638.8488 ~~343~~126,~~644~~887.1988 ~~351,957~~0.4900 0.00 89,~~155~~051,~~535~~526.5276 60 Days 4 5 122 21 0 2731 ~~931~~603,~~352~~919.3618 66574,~~025~~376.2694 2,~~661~~885,~~835~~073.3215 0.00 34,~~659~~063,~~212~~369.9427 90 Days 0 13 4355 23 4661 0.00 53546,~~775~~569.3890 67,~~350~~162,~~418~~391.5709 ~~354~~408,~~897~~981.0259 68,~~759~~117,~~090~~942.9758 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5766 1018 6577 23 ~~134~~164 89,~~391~~528,~~286~~558.2006 12,~~143~~427,~~629~~854.6531 910,~~364~~047,~~211~~464.3824 ~~354~~408,~~897~~981.0259 1922,~~254~~412,~~024~~858.2520 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~153689~~233827% 0.000000% 0.000000% 0.~~153689~~233827% 0.~~108892~~191975% 0.000000% 0.000000% 0.~~108892~~191975% 30 Days 1.~~331967~~610808% 0.~~051230~~025981% 0.~~025615~~000000% 0.000000% 1.~~408811~~636789% 1.~~194276~~451930% 0.~~055015~~020643% 0.~~056346~~000000% 0.000000% 1.~~305636~~472573% 60 Days 0.~~128074~~103923% 0.~~025615~~129904% 0.~~537910~~571577% 0.000000% 0.~~691598~~805404% 0.~~149102~~098250% 0.~~010570~~093444% 0.~~426139~~469366% 0.000000% 0.~~585811~~661061% 90 Days 0.000000% 0.~~025615~~077942% 1.~~101434~~428943% 0.~~051230~~077942% 1.~~178279~~584827% 0.000000% 0.~~008609~~088920% 1.~~016651~~165233% 0.~~056816~~066536% 1.~~082076~~320690% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~460041~~714731% 0.~~256148~~467654% 12.~~664959~~000520% 0.~~051230~~077942% 34.~~432377~~260847% 1.~~343378~~550180% 0.~~183086~~394982% 1.~~499135~~634600% 0.~~056816~~066536% 3.~~082415~~646298% (7) Delinquencies are stratified according to the information the Servicer has provided. All 90+ delinquencies are reported in the 90 day delinquency field.

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~298~~287,~~969~~291.5922

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 8.~~757363~~748734% Weighted Average Net Coupon 8.~~257363~~248734% Weighted Average Pass-Through Rate 7.~~516763~~505002% Weighted Average Maturity(Stepdown Calculation ) ~~345~~344 Beginning Scheduled Collateral Loan Count 3,~~947~~904 Number Of Loans Paid In Full 4355 Ending Scheduled Collateral Loan Count 3,~~904~~849 Beginning Scheduled Collateral Balance ~~632~~624,~~558~~481,~~656~~798.0535 Ending Scheduled Collateral Balance ~~624~~614,~~481~~512,~~798~~426.3554 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~624~~614,~~640~~674,~~850~~329.3449 Monthly P &I Constant 54,~~035~~970,~~880~~629.6865 Special Servicing Fee 0.00 Prepayment Penalties ~~197~~201,~~720~~306.1806 Realized Loss Amount 374,~~758~~527.8936 Cumulative Realized Loss 3742,~~758~~286.8925 Ending Scheduled Balance for Premium Loans ~~624~~614,~~481~~512,~~798~~426.3554 Scheduled Principal ~~419~~417,~~592~~775.4749 Unscheduled Principal 79,~~657~~551,~~265~~596.2332

Credit Enhancement Percentage 10.~~275725~~408628% Rolling Three Month Delinquency Percentage 1.~~2870271~~965845% PMI Payments During PrePay Pd. 0.00 Cumulative PMI Claims Denied 0.00 Delinquency Cut-Off Balance ~~630~~619,~~018~~647,~~253~~598.0044 Unscheduled Principal - Voluntary 79,~~569~~010,~~380~~446.7312 Unscheduled Principal - Involuntary 87541,~~884~~150.5020 Trigger Event ~~Not~~NOT ~~Triggered~~TRIGGERED In Effect Since N/A Comments N/A Step Down Date Do ~~not~~Not ~~step~~Step ~~down~~Down In Effect Since N/A Comments N/A

Miscellaneous Reporting General Excess Available Amt 2,~~801~~684,~~837~~763.6180 Extra Principal Distribution Amt 374,~~758~~527.8936 Overcollateralization Amt 6,499,986.90 Overcollateralization Deficit Amt 374,~~758~~527.8936 Overcollateralization Release Amt 0.00 Overcollateralization Increase 0.00 Target Overcollateralization Amt 6,499,986.90

Group Level Collateral Statement Group Group 1 Group 2 Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~250651~~245920 8.~~892658~~884058 8.~~757363~~748734 Weighted Average Net Rate 7.~~750651~~745920 8.~~392657~~384058 8.~~257363~~248734 Weighted Average Maturity ~~345~~344 ~~345~~344 ~~345~~344 Beginning Loan Count ~~814~~809 3,~~133~~095 3,~~947~~904 Loans Paid In Full 59 3846 4355 Ending Loan Count ~~809~~800 3,~~095~~049 3,~~904~~849 Beginning Scheduled Balance ~~133~~132,~~303~~428,~~524~~192.3499 ~~499~~492,~~255~~053,~~131~~605.7136 ~~632~~624,~~558~~481,~~656~~798.0535 Ending scheduled Balance ~~132~~131,~~428~~455,~~192~~445.9940 ~~492~~483,~~053~~056,~~605~~981.3614 ~~624~~614,~~481~~512,~~798~~426.3554 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 1,~~036~~030,~~394~~231.2550 3,~~999~~940,~~486~~398.4315 54,~~035~~970,~~880~~629.6865 Scheduled Principal ~~119~~120,~~860~~237.2197 ~~299~~297,~~732~~537.2652 ~~419~~417,~~592~~775.4749 Unscheduled Principal ~~755~~852,~~471~~509.1462 68,~~901~~699,~~794~~086.0970 79,~~657~~551,~~265~~596.2332 Scheduled Interest ~~916~~909,~~534~~993.0453 3,~~699~~642,~~754~~860.1763 4,~~616~~552,~~288~~854.2116 Servicing Fees 55,~~543~~178.0842 ~~208~~205,~~023~~022.1215 ~~263~~260,~~566~~200.2057 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~722~~717.1730 2,~~704~~665.2631 3,~~426~~382.4361 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 8382,~~085~~558.2436 ~~303~~301,~~882~~098.4917 ~~386~~383,~~967~~656.7353 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~860~~854,~~990~~815.9618 3,~~491~~437,~~731~~838.0541 4,~~352~~292,~~722~~653.0159 Realized Loss Amount 0.00 374,~~758~~527.8936 374,~~758~~527.8936 Cumulative Realized Loss 0.00 3742,~~758~~286.8925 3742,~~758~~286.8925 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing FeePass-Through Rate 0.00 0.00 0.00 6.~~996217~~991316 7.~~655751~~643252 7.~~516763~~505002

Filing Compare · OPTION ONE MORTGAGE LOAN TR 2002-1 AS-BCKD CERT SER 2002-1